Nifty
:
13109.05
Sensex
:
44655.44
140.10 (1.08%)
505.72 (1.15%)
Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Pioneer Embroideries Ltd.

Textile - Spinning

Rating :
46/99

BSE: 514300 | NSE: PIONEEREMB

NSE BSE
27.15
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  26.80
  •  27.60
  •  26.55
  •  26.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  72251
  •  19.63
  •  36.50
  •  14.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.11
  • 10.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101.17
  • N/A
  • 0.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.91%
  • 3.36%
  • 44.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 26.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.52
  • -1.37
  • -2.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.67
  • -2.05
  • 14.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.17
  • -13.93
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.91
  • 5.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.09
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.03
  • 6.27
  • 7.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
52.73
61.22
-13.87%
24.59
67.44
-63.54%
51.53
70.31
-26.71%
58.18
67.44
-13.73%
Expenses
47.22
56.39
-16.26%
23.25
62.77
-62.96%
47.22
65.00
-27.35%
52.95
62.28
-14.98%
EBITDA
5.51
4.83
14.08%
1.34
4.67
-71.31%
4.31
5.32
-18.98%
5.23
5.17
1.16%
EBIDTM
10.45%
7.89%
5.45%
6.93%
8.36%
7.56%
8.98%
7.66%
Other Income
0.24
0.66
-63.64%
0.17
0.49
-65.31%
0.57
0.64
-10.94%
0.19
0.35
-45.71%
Interest
1.21
1.69
-28.40%
1.21
1.73
-30.06%
1.32
1.96
-32.65%
1.39
2.00
-30.50%
Depreciation
2.11
2.36
-10.59%
1.98
2.16
-8.33%
1.97
2.41
-18.26%
2.23
2.13
4.69%
PBT
2.44
1.44
69.44%
-1.68
1.27
-
1.58
0.49
222.45%
3.99
1.38
189.13%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
2.44
1.44
69.44%
-1.68
1.27
-
1.58
0.49
222.45%
3.99
1.38
189.13%
PATM
4.62%
2.36%
-6.83%
1.88%
3.07%
0.69%
6.86%
2.05%
EPS
0.98
0.58
68.97%
-0.67
0.51
-
0.64
0.20
220.00%
1.60
0.55
190.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
187.03
238.37
273.97
257.03
235.99
255.37
271.55
273.22
241.27
213.17
185.89
Net Sales Growth
-29.80%
-12.99%
6.59%
8.92%
-7.59%
-5.96%
-0.61%
13.24%
13.18%
14.68%
 
Cost Of Goods Sold
95.21
133.74
162.00
156.19
133.27
145.63
159.18
175.97
157.69
142.93
111.60
Gross Profit
91.82
104.63
111.97
100.84
102.72
109.74
112.37
97.24
83.59
70.24
74.29
GP Margin
49.09%
43.89%
40.87%
39.23%
43.53%
42.97%
41.38%
35.59%
34.65%
32.95%
39.96%
Total Expenditure
170.64
219.34
254.54
247.52
219.56
234.26
251.54
254.22
228.99
205.57
174.93
Power & Fuel Cost
-
18.13
19.43
21.28
19.66
20.19
19.94
19.02
16.63
13.65
11.15
% Of Sales
-
7.61%
7.09%
8.28%
8.33%
7.91%
7.34%
6.96%
6.89%
6.40%
6.00%
Employee Cost
-
32.02
34.03
33.88
31.32
30.00
29.46
23.82
21.16
18.88
18.91
% Of Sales
-
13.43%
12.42%
13.18%
13.27%
11.75%
10.85%
8.72%
8.77%
8.86%
10.17%
Manufacturing Exp.
-
20.90
22.51
20.36
16.72
16.82
16.70
15.60
15.68
12.47
11.73
% Of Sales
-
8.77%
8.22%
7.92%
7.09%
6.59%
6.15%
5.71%
6.50%
5.85%
6.31%
General & Admin Exp.
-
2.02
2.49
2.75
2.99
3.72
3.78
3.32
3.50
4.06
6.66
% Of Sales
-
0.85%
0.91%
1.07%
1.27%
1.46%
1.39%
1.22%
1.45%
1.90%
3.58%
Selling & Distn. Exp.
-
7.87
9.52
8.60
8.02
12.02
12.18
11.12
8.76
8.21
7.62
% Of Sales
-
3.30%
3.47%
3.35%
3.40%
4.71%
4.49%
4.07%
3.63%
3.85%
4.10%
Miscellaneous Exp.
-
4.65
4.56
4.47
7.58
5.88
10.30
5.37
5.58
5.38
7.62
% Of Sales
-
1.95%
1.66%
1.74%
3.21%
2.30%
3.79%
1.97%
2.31%
2.52%
3.91%
EBITDA
16.39
19.03
19.43
9.51
16.43
21.11
20.01
19.00
12.28
7.60
10.96
EBITDA Margin
8.76%
7.98%
7.09%
3.70%
6.96%
8.27%
7.37%
6.95%
5.09%
3.57%
5.90%
Other Income
1.17
1.91
2.07
2.42
10.14
23.99
32.07
7.62
6.79
23.55
10.62
Interest
5.13
6.14
7.65
9.42
10.68
9.42
12.01
16.67
22.35
21.55
18.86
Depreciation
8.29
8.95
8.98
8.53
8.19
14.60
18.66
11.40
13.10
12.63
12.50
PBT
6.33
5.86
4.87
-6.02
7.70
21.09
21.41
-1.44
-16.37
-3.04
-9.79
Tax
0.00
0.00
0.00
0.03
0.00
0.01
0.00
0.00
18.51
-0.38
-0.42
Tax Rate
0.00%
0.00%
0.00%
-0.50%
0.00%
0.06%
0.00%
0.00%
-109.92%
3.56%
8.86%
PAT
6.33
8.21
3.96
-5.92
-19.31
17.38
6.11
-7.67
-33.84
-9.23
-3.35
PAT before Minority Interest
6.48
8.05
3.77
-6.05
-19.31
17.38
6.13
-7.72
-35.35
-10.30
-4.32
Minority Interest
0.15
0.16
0.19
0.13
0.00
0.00
-0.02
0.05
1.51
1.07
0.97
PAT Margin
3.38%
3.44%
1.45%
-2.30%
-8.18%
6.81%
2.25%
-2.81%
-14.03%
-4.33%
-1.80%
PAT Growth
38.21%
107.32%
-
-
-
184.45%
-
-
-
-
 
EPS
2.54
3.30
1.59
-2.38
-7.76
6.98
2.45
-3.08
-13.59
-3.71
-1.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
86.01
77.94
73.97
74.26
80.67
101.35
72.09
34.97
68.64
77.87
Share Capital
24.95
24.95
24.12
21.55
35.21
40.69
44.44
44.44
40.47
40.47
Total Reserves
61.06
52.99
49.85
52.71
45.45
57.69
27.65
-9.47
18.49
27.72
Non-Current Liabilities
17.94
25.93
40.12
39.65
51.28
37.55
13.52
102.48
105.00
121.65
Secured Loans
10.83
20.07
34.76
34.43
46.49
35.41
11.31
55.30
73.66
89.00
Unsecured Loans
1.82
1.82
1.82
1.82
1.82
2.15
2.14
47.10
49.77
50.15
Long Term Provisions
4.61
4.04
3.54
3.39
2.97
0.00
0.00
0.00
0.00
0.00
Current Liabilities
67.37
90.20
83.99
87.65
81.46
134.32
218.54
189.64
160.81
143.08
Trade Payables
23.43
32.18
30.75
29.71
23.97
19.31
19.25
22.28
23.20
22.31
Other Current Liabilities
27.97
39.42
37.23
40.49
26.68
58.46
94.89
67.29
45.97
38.03
Short Term Borrowings
15.79
18.46
15.91
17.29
26.71
49.84
99.45
96.30
88.73
79.88
Short Term Provisions
0.19
0.13
0.10
0.15
4.11
6.71
4.95
3.78
2.91
2.86
Total Liabilities
172.67
195.58
199.62
203.29
213.41
265.48
296.39
319.38
328.25
332.61
Net Block
85.13
93.35
95.92
107.48
97.98
94.36
109.61
116.10
124.04
121.23
Gross Block
117.08
117.89
112.57
115.65
226.13
216.50
213.14
211.56
210.38
216.13
Accumulated Depreciation
31.95
24.53
16.65
8.18
128.15
122.14
103.52
95.46
86.34
94.90
Non Current Assets
88.96
97.62
102.47
112.15
132.17
132.84
141.42
158.86
160.64
161.96
Capital Work in Progress
0.25
1.81
2.98
0.36
3.36
4.94
3.46
5.96
5.20
6.53
Non Current Investment
0.00
0.04
0.00
0.00
7.26
7.61
2.73
8.18
3.78
3.78
Long Term Loans & Adv.
3.01
1.73
2.74
3.62
19.90
22.53
22.28
25.33
27.11
29.66
Other Non Current Assets
0.57
0.69
0.83
0.69
3.68
3.39
3.34
3.29
0.51
0.75
Current Assets
83.71
97.95
97.15
91.13
81.23
132.65
154.98
160.53
165.74
170.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.30
Inventories
37.61
35.00
35.78
43.96
29.29
34.02
29.63
34.34
37.00
44.67
Sundry Debtors
19.00
30.25
27.79
24.37
27.21
22.19
41.26
41.20
43.46
44.69
Cash & Bank
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62
1.65
2.43
Other Current Assets
25.66
9.20
9.96
3.50
23.00
72.24
80.18
81.38
83.33
78.51
Short Term Loans & Adv.
16.70
22.93
22.13
17.91
15.88
63.78
72.73
74.22
75.19
70.71
Net Current Assets
16.33
7.76
13.16
3.48
-0.23
-1.67
-63.57
-29.12
4.93
27.53
Total Assets
172.67
195.57
199.62
203.28
213.40
265.49
296.40
319.39
328.24
332.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
25.63
19.44
16.67
36.06
21.84
0.97
61.59
48.37
34.97
48.44
PBT
8.29
4.01
-6.02
-19.31
17.39
6.13
-7.72
-16.84
-10.68
-4.74
Adjustment
12.46
16.35
16.66
36.56
7.09
14.57
27.91
29.66
20.63
17.11
Changes in Working Capital
4.90
-0.95
5.82
18.25
-2.13
-19.47
41.69
35.67
25.15
36.23
Cash after chg. in Working capital
25.64
19.41
16.46
35.49
22.35
1.23
61.88
48.49
35.09
48.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
0.04
0.20
0.57
-0.51
-0.26
-0.28
-0.11
-0.12
-0.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.15
-4.41
-6.81
-20.22
-9.85
5.54
-4.83
-10.92
-6.95
1.83
Net Fixed Assets
2.37
-4.15
-8.28
96.59
0.93
-4.84
0.92
-1.94
8.56
14.99
Net Investments
0.04
-0.04
0.00
43.22
-25.92
0.00
0.00
-4.10
-0.92
0.00
Others
0.74
-0.22
1.47
-160.03
15.14
10.38
-5.75
-4.88
-14.59
-13.16
Cash from Financing Activity
-27.90
-15.95
-9.77
-16.21
-14.46
-6.20
-56.49
-35.49
-28.80
-52.34
Net Cash Inflow / Outflow
0.88
-0.91
0.09
-0.38
-2.47
0.30
0.28
1.96
-0.78
-2.07
Opening Cash & Equivalents
0.57
1.48
1.39
1.77
4.20
3.90
3.62
1.65
2.43
4.50
Closing Cash & Equivalent
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62
1.65
2.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
33.02
29.78
29.16
32.74
34.50
42.59
25.62
4.65
22.88
31.43
ROA
4.37%
1.91%
-3.01%
-9.27%
7.26%
2.18%
-2.51%
-10.92%
-3.12%
-1.26%
ROE
10.28%
5.21%
-8.60%
-28.70%
24.93%
10.15%
-28.83%
-187.15%
-29.36%
-18.22%
ROCE
11.37%
8.53%
2.45%
-5.51%
13.61%
7.59%
3.32%
1.86%
3.45%
4.23%
Fixed Asset Turnover
2.03
2.38
2.30
1.38
1.15
1.26
1.29
1.14
1.00
0.86
Receivable days
37.71
38.67
36.30
39.89
35.30
42.64
55.08
64.03
75.46
86.65
Inventory Days
55.59
47.15
55.49
56.64
45.24
42.78
42.73
53.96
69.92
84.73
Payable days
45.88
44.74
44.63
43.80
33.77
27.05
30.03
35.44
40.15
48.47
Cash Conversion Cycle
47.41
41.08
47.17
52.74
46.77
58.37
67.78
82.56
105.24
122.91
Total Debt/Equity
0.43
0.77
0.93
0.99
1.14
1.22
2.56
7.06
4.27
3.54
Interest Cover
2.31
1.49
0.36
-0.81
2.85
1.51
0.54
0.25
0.50
0.75

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.